[MTDACPI] YoY TTM Result on 31-Mar-2016 [#4]

Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 90.39%
YoY- 88.65%
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 249,817 273,696 262,877 266,465 353,025 328,185 270,003 -1.28%
PBT -1,366 9,178 6,127 -4,985 -27,404 -100,972 28,957 -
Tax -5,465 -2,419 -10,956 1,675 -3,074 5,396 -13,884 -14.38%
NP -6,831 6,759 -4,829 -3,310 -30,478 -95,576 15,073 -
-
NP to SH -4,781 7,073 -7,089 -3,643 -32,091 -96,282 6,305 -
-
Tax Rate - 26.36% 178.82% - - - 47.95% -
Total Cost 256,648 266,937 267,706 269,775 383,503 423,761 254,930 0.11%
-
Net Worth 97,018 94,708 108,568 105,728 62,360 70,128 173,295 -9.21%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - 1,950 -
Div Payout % - - - - - - 30.93% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 97,018 94,708 108,568 105,728 62,360 70,128 173,295 -9.21%
NOSH 231,632 231,632 231,632 229,843 230,965 233,762 231,060 0.04%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -2.73% 2.47% -1.84% -1.24% -8.63% -29.12% 5.58% -
ROE -4.93% 7.47% -6.53% -3.45% -51.46% -137.29% 3.64% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 108.15 118.49 113.80 115.93 152.85 140.39 116.85 -1.28%
EPS -2.07 3.06 -3.07 -1.58 -13.89 -41.19 2.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.84 -
NAPS 0.42 0.41 0.47 0.46 0.27 0.30 0.75 -9.20%
Adjusted Per Share Value based on latest NOSH - 229,843
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 107.85 118.16 113.49 115.04 152.41 141.68 116.57 -1.28%
EPS -2.06 3.05 -3.06 -1.57 -13.85 -41.57 2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.84 -
NAPS 0.4188 0.4089 0.4687 0.4564 0.2692 0.3028 0.7481 -9.21%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.17 0.23 0.37 0.27 0.30 0.45 0.30 -
P/RPS 0.16 0.19 0.33 0.23 0.20 0.32 0.26 -7.76%
P/EPS -8.21 7.51 -12.06 -17.03 -2.16 -1.09 10.99 -
EY -12.17 13.31 -8.29 -5.87 -46.31 -91.53 9.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.81 -
P/NAPS 0.40 0.56 0.79 0.59 1.11 1.50 0.40 0.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 31/05/18 26/05/17 31/05/16 29/05/15 30/05/14 28/05/13 -
Price 0.14 0.17 0.375 0.245 0.33 0.50 0.35 -
P/RPS 0.13 0.14 0.33 0.21 0.22 0.36 0.30 -13.00%
P/EPS -6.76 5.55 -12.22 -15.46 -2.38 -1.21 12.83 -
EY -14.78 18.01 -8.18 -6.47 -42.10 -82.38 7.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.41 -
P/NAPS 0.33 0.41 0.80 0.53 1.22 1.67 0.47 -5.72%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment